Tax Dashboard — 2024
Document Tracking Tax Returns Pro Forma 1065 Carryforwards
Data as of Oct 09, 2026 · last K-1 received Sep 25, 2025 · updates automatically as K-1s & 1099s are received and tied out.
Taxable Income / (Loss)
$939,038
flows up to the returns
Gross Income
$939,038
before deductions
Deductions
$0
§179 · contributions · interest
Documents Rolled Up
30
received & tied this year
Final K-1s
0 of 0
final K-1 due this year
Total Distributions
$1,683,933
across all entities
⚠ Reconciliation exceptions to review 1 book↔1099 mismatches to fix, booked income with no doc yet, 1099 income with no book line, and expected PTP K-1s not received
1099 income, no book line 1— book it, or confirm the entity is not on our QuickBooks
Northwind Credit LLCInterest1099 $72,812no book line

Needs attention all clear

No reconciliation reviews, data conflicts, or capital roll-forward gaps for 2024.

Taxable income by category

Taxable income by investing entity

Taxable vs. non-taxable

Taxable
$939,038
Income net of deductions — flows to the returns
Tax-exempt
$0
Tax-exempt interest (K-1 18A, 1099-INT 8) & other tax-exempt income (K-1 18B)
Informational
$1,712,354
§199A, foreign tax, withholding — not in taxable income
Informational attributes (not in taxable income)
§199A (QBI) infoK-1 20Z$0
Foreign tax infoK-1 21$0
Federal withholding info1099 4 · K-1$0
State tax withheld infoK-1 state / 1099$28,421
Distributions infoK-1 19$1,683,933
Tax-exempt interest infoK-1 18A · 1099-INT 8 · 1099-DIV 12$0
Other tax-exempt income infoK-1 18B$0
Qualified dividends infoK-1 6b · 1099-DIV 1b$0

Income by category / box

CategoryBoxAmount
Net rental real estateK-1 2$462,601
Ordinary business incomeK-1 1$378,356
InterestK-1 5 · 1099-INT 1$98,081

By investing entity — click an entity to expand its flow-up

Northwind Family LP → MH 1040 $391,329 $391,329 9 docs
Deal / sourceTaxableGross→ MH 1040
Alder Health Partners · Alder Health Partners Inc. K-1 $114,649$114,649 $114,649
Granite Peak Fund III · Granite Peak Real Estate Fund III LP K-1 $57,865$57,865 $57,865
Lakeshore II · Lakeshore Opportunity Fund II LP K-1 $50,399$50,399 $50,399
Harbor Point Fund IV · Harbor Point Capital Partners IV LP K-1 $45,865$45,865 $45,865
Willow Creek Shops · Willow Creek Shops LLC K-1 $38,554$38,554 $38,554
Beacon Credit Fund II · Beacon Credit Opportunities II LP K-1 $36,928$36,928 $36,928
Intercompany Loan: Northwind Holdings LLC · Northwind Family LP 1099-INT $25,269$25,269 $25,269
Northgate Plaza · Northgate Plaza Retail LLC K-1 $21,801$21,801 $21,801
Clearwater Dental Partners · Clearwater Dental Partners LLC K-1 $0$0 —
Northwind Family LP total$391,329$391,329$391,329
Harbor LP → MH 1040 $341,509 $379,455 10 docs
Deal / sourceTaxableGross→ MH 1040
Sunbelt Logistics Park · Sunbelt Logistics Park Owner LLC K-1 $154,902$154,902 $139,412
Oakline Flats · Oakline Flats Owner LLC K-1 $55,611$55,611 $50,050
Crosswater Portfolio · Crosswater Residential Fund I LP K-1 $49,769$49,769 $44,792
Riverbend Commons · Riverbend Commons Investors LLC K-1 $43,737$43,737 $39,363
Lakeshore Terrace · Lakeshore Terrace Apartments LLC K-1 $36,516$36,516 $32,864
Maple Court Apartments · Maple Court Holdings LLC K-1 $24,265$24,265 $21,838
Eastport Distribution Center · Eastport DC Holdings LLC K-1 $9,210$9,210 $8,289
Summitwoods Apartments · Summitwoods Apartments LP K-1 $5,445$5,445 $4,900
Harbor Point Tower · Harbor Point Tower Office LLC K-1 $0$0 —
Juniper Ridge Townhomes · Juniper Ridge Townhomes LLC K-1 $0$0 —
Harbor LP total$379,455$379,455$341,509
Northwind Credit LLC → MH 1040 $72,812 $72,812 3 docs
Deal / sourceTaxableGross→ MH 1040
Lakeshore Terrace Mezz Loan · Lakeshore Terrace Mezz Lender LLC 1099-INT $55,000$55,000 $55,000
Northwind Coffee Term Note · Northwind Coffee Co. 1099-INT $17,812$17,812 $17,812
Mill Street Bridge Loan · Mill Street Bridge Lender LLC 1099-INT $0$0 —
Northwind Credit LLC total$72,812$72,812$72,812
Harbor Equities LLC → MH 1040 $65,385 $72,650 2 docs
Deal / sourceTaxableGross→ MH 1040
Riverstone Precision · Riverstone Precision Holdings LLC K-1 $72,650$72,650 $65,385
Orchard Software Group · Orchard Software Group LLC K-1 $0$0 —
Harbor Equities LLC total$72,650$72,650$65,385
Northwind Holdings LLC → MH 1040 $22,792 $22,792 1 doc
Deal / sourceTaxableGross→ MH 1040
Clearwater Storage · Clearwater Self Storage LLC K-1 $22,792$22,792 $22,792
Northwind Holdings LLC total$22,792$22,792$22,792
Northwind Growth Trust $0 5 docs
Deal / sourceTaxableGross→ MH 1040
Cedar Ridge Ventures V · Cedar Ridge Ventures Fund V LP K-1 $0$0 —
Northgate III · Northgate Growth Partners III LP K-1 $0$0 —
Pathline · Pathline Technologies Inc. K-1 $0$0 —
Tessera Diagnostics · Tessera Diagnostics Inc. K-1 $0$0 —
Helios Robotics · Helios Robotics Inc. K-1 $0$0 —
Northwind Growth Trust total$0$0—
By asset type
Asset typeTaxableGross#
Real Estate$462,601$462,60113
Private Equity$341,428$341,4288
Private Credit$135,009$135,0095
Venture Capital$0$04

Books reconciliation — 1099s vs the QuickBooks ledger all tie out

Each investing entity's 1099 figures vs the live QuickBooks Online general ledger (qbo_transactions, the same source the workpapers read) — the control that catches extraction errors. A correction made in QuickBooks shows here once that year's postings are re-read. Interest is informational (the books line is entity-wide, includes loan interest).

Books data · 2024 postings last read from QuickBooks Oct 09, 2026 02:59 PM · 280 postings not connected
QBO status
EntityLine1099BooksDiffStatus
Northwind Credit LLCInterest $72,812 — — no book line
Northwind Family LPInterest $25,269 $9,073 $16,195 info

Income by state

StateTaxable incomeWithholdingFilings
NC$232,420$9,2974
TX$154,902$01
IL$97,759$4,8395
OH$90,289$3,1602
TN$55,611$01
NY$49,229$3,3722
GA$48,371$2,6603
SC$43,998$2,8162
CO$31,826$1,4001
FL$22,792$01
NJ$13,760$8761
Total $840,957 $28,421 23

Capital accounts — roll-forward (K-1 Item L)

Investing entityBeginning+ Income− Distributions± OtherEndingTie-out
Harbor LP $26,380,016 $379,455 ($843,953) $113,760 $26,029,277 ✓ ties
Northwind Family LP $21,585,317 $366,061 ($551,116) $744,829 $22,145,091 ✓ ties
Harbor Equities LLC $5,326,064 $72,650 ($114,193) $136,463 $5,420,983 ✓ ties
Northwind Growth Trust $5,142,665 $0 $0 $152,598 $5,295,263 ✓ ties
Northwind Holdings LLC $1,437,050 $22,792 ($55,858) $0 $1,403,983 ✓ ties

Beginning + Income − Distributions ± Other = Ending. Rows flagged Δ don't reconcile — verify the K-1 Item L boxes on the source document. incomplete = Item L beginning / ending / income not all extracted yet; income shown is the K-1 Item L current-year book income only.

Tie-out to MH return

Taxable income per our extract$939,038
Per MH return (entered)$0
Variance$939,038

Enter "Per MH return" amounts in the tracker's Tie-out group to drive this variance.

At a glance

Taxable income taxable$939,038
Tax-exempt income exempt$0
Distributions$1,683,933
State withholding (all states)$28,421
States with a filing11
Lands on MH's 1040 1040$868,559

Income by entity — what nets to Morgan Hale's 1040

One row per entity, and every dollar of the 2024 book appears exactly once, so the table closes on the whole year rather than on a selection of it. Income is the entity's own taxable income at 100%. MH's share is col BL, which already carries the whole ownership chain — so NWLP reads 100% (his 10% direct plus 30% via the 2012 Trust and 60% via the Gift Trust, both grantor trusts he reports), Harbor LP and Silverleaf 90%, Harbor Manager 50%. Net to MH is income he reports, not income the family owns: K-1s one family entity issues to another are counted one tier down, not twice — unless the issuer files its own return (the 613 Trust): its deals are then its income, and the K-1 it issues is the recipient's. This is an income-tax view and not the PFS — a grantor trust sits outside MH's estate and inside his income tax. Do not reconcile it to net worth.

Some filing statuses are carried from 2025, because 2024 has no filed-return row for those entities. How an entity files is a property of the entity rather than of the year, so borrowing it is better than excluding the entity — but it is weaker evidence than a row filed for 2024: an entity that changed how it files would be read on its old character. Every row that borrowed one says which year it came from, and a 2024 row always wins where one exists.

EntityBasis Income (100%)MH's shareNet to MH
Reported by MH — himself and his grantor trusts
Northwind Family LP · 8 docs pass-through — col BL carries the ownership chain (filing status from 2025) $366,061 100% $366,061
Harbor LP · 10 docs pass-through — col BL carries the ownership chain (filing status from 2025) $379,455 90% $341,509
Northwind Credit LLC · 3 docs pass-through — col BL carries the ownership chain (filing status from 2025) $72,812 100% $72,812
Harbor Equities LLC · 2 docs pass-through — col BL carries the ownership chain (filing status from 2025) $72,650 90% $65,385
Northwind Holdings LLC · 1 doc pass-through — col BL carries the ownership chain (filing status from 2025) $22,792 100% $22,792
Total on MH's 1040 $913,770 $868,559
⚠ Filing status undetermined — excluded until confirmed
Northwind Growth Trust trust with no grantor status on file (filing status from 2025) — record the return type to bring it in $0— $0
Intra-family roll-up K-1s — already counted one tier down
One of our entities issuing to another the deals behind these K-1s are on the rows above; counting both would double them — at 100% here, and in MH's own dollars ($25,269) in the reconciliation below $25,269— $0
All taxable income in the 2024 book $939,038 $868,559

Net to MH can exceed income at 100%, and that is not an error. A share below 100% shrinks a loss as surely as it shrinks a profit, so a loss-making row that is only part-owned subtracts far less from his column than from the whole-book one. Where the year's losses sit on the partly-owned entities and its profits on the wholly-owned ones, his column ends up the higher of the two. A ~ on a share means that entity's documents carry more than one Hale %, and the figure shown is the average weighted by the size of each.

How the 1040 figure reconciles to the family total

The same arithmetic read the other way — from family money at col BL down to the part MH reports.

Hale family attribution (col BL)
what this card showed before — family money, any taxpayer
$893,828
less: entities that file their own return $0
less: filing status undetermined
trust with no grantor status on file (filing status from 2025)
$-0
less: intra-family roll-up K-1s
one of our entities issuing to another — already counted at deal level
($25,269)
Lands on Morgan Hale's 1040 $868,559

Hale family attribution (col BL)

Taxable income by the Hale ownership % — the same attribution used across the platform. This is family money regardless of which taxpayer files, so it includes entities that file their own returns and both sides of intra-family K-1s. It is not MH's 1040 figure; the card above is.

Legal entity (files its own return)Entity taxableHale %Attributed to family
Northwind Family LP$391,329100.00%$391,329
Harbor LP$379,45590.00%$341,509
Northwind Credit LLC$72,812100.00%$72,812
Harbor Equities LLC$72,65090.00%$65,385
Northwind Holdings LLC$22,792100.00%$22,792
Northwind Growth Trust$0100.00%$0
Total family attribution——$893,828

Which schedule each category lands on

Where this year's categories land on a return. These are whole-book totals at 100% — every document in the roll-up, no ownership % and no taxpayer gate applied — so they show which schedule carries what, not what MH reports. His figure is the 1040 card above.

Return schedule / formWhat it carriesAmount
Schedule EPartnership / S-corp income (K-1 ordinary, rental, royalties, guaranteed pmts)$840,957
Schedule BInterest & dividends$98,081
PaymentsFederal + state tax withheld (credited on the 1040)$28,421
Static demo · synthetic data · read-only  ↩